BNBCalc Short Term Rental Investment Analysis 4631 Parkerdale Dr, Fort Wayne, IN 46835

3 bed • 2 bath • 9 guests • $1,500

BNB

Calc

Annual Revenue

$32,653

Profit (Cash Flow)

$14,627

Cap Rate

981.9%

Annual Revenue

$32,653

AirDNA projects $126/night at 63% occupancy ($28,993). Airbtics projects $149/night at 60% occupancy ($32,652). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $149 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$23,274	$31,061	$38,299	$56,207
Occupancy	51%	63%	70%	80%
Nightly Rate	$114	$124	$137	$176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
★COZY & CLEAN★2 MILES FROM PARKVIEW NORTH ★	$38,817	$134	74%	3	2	7	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Spacious Fort Wayne Home w/ Yard + Gas Grill!	$53,044	$192	69%	3	4	4	$181	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
The Deerwood Place	$14,640	$125	32%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Sumercé Place, Spacious 3 Bedroom Home	$30,744	$140	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
PRIVATE HOME WITH GRAND KITCHEN IN FORT WAYNE	$22,972	$119	47%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
King Bed•Theater•Self Check-In•Luxurious Stay	$31,751	$120	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Newly Remodeled•Fenced-in Backyard•Self Check-in	$25,364	$110	63%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Sunset Ranch - Fort Wayne	$20,292	$77	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (341)
Parkview Prince \| Southway House 3 Bed with Yard!	$30,494	$108	68%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (15)
•Safe&Quiet •Kitchen •3BR •K&Q Beds •70”Roku TV!	$34,395	$96	91%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (128)
Stylish Ranch! TV’s, games, stay discounts	$47,093	$133	84%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Feels Like Home	$17,558	$120	35%	3	1	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (54)
Shoaff Park Hideaway: Peaceful 3br near everything	$27,230	$124	60%	3	2	10	$95	❌	❌	❌	Y / Y	⭐️ 5 (11)
Luxury 3BR+2Bath: Prime Location ~ Near PRMC	$31,554	$152	55%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (26)

Return Metrics

165.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,626	$29,253	$43,880	$58,507	$73,133	$146,267	$438,802
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200
Down Payment	$300	$300	$300	$300	$300	$300	$300
Property Appreciation	$45	$91	$139	$188	$238	$515	$2,140
Total Return	$16,171	$30,844	$45,519	$60,195	$74,872	$148,283	$442,443

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.36%

Cap Rate

981.86%

Return on Investment

166.04%

4631 Parkerdale Dr Fort Wayne, IN, 46835

3 bed • 2 bath • 9 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

Fort Wayne

Guide

Zoning

Market

Guide

Laws

Market Data

9192

Airbnb Investor Score

$14,626

Annual Profit

981.9%

Cap Rate

165.4%

Cash on Cash

$32,653

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 63% occupancy.Projected nightly rate is $149/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$31,892

Avg annual revenue

60%

Avg occupancy rate

$149

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$40k

$55k

$14,627

Profit

Revenue

$32,653

Operating Expenses

$17,925

Operating Income

$14,728

Mortgage & Taxes

$101

Profit (Cash Flow)

$14,627

$8,845

Cash Investment

Down Payment

$300

Renos & Furnishing

$8,500

Closing Costs

$45

Total

$8,845

DSCR Ratio

Strong

145.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

165.36%

Cap Rate

981.86%

Return on Investment

166.04%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$71

Deductible property tax

$15

Your total deduction

-$13,305

Your adjusted annual income

$150,000 - -$13,305 = $163,305

Taxes on $163,305 (30%)

$48,992

Your old tax bill

$45,000

Your new tax bill

$48,992

Estimated tax savings

-$3,992

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -